Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.41% first-year return on $143k initial cash invested.
-18.41%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$2,466
Rent
-$2,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,466 income − $4,653 expenses = $2,187 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,930
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,466
Total Expenses
$4,653
Mortgage P&I
119%
$2,944
Property Taxes
13%
$312
Home Insurance
9%
$210
HOA
0%
$3
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$616